Kuala Lumpur - Delayed Quote MYR
Southern Cable Group Berhad (0225.KL)
1.2400
+0.0100
+(0.81%)
At close: 4:52:43 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,347,016
1,347,016
1,053,081.1000
875,879.4400
659,939.3340
Cost of Revenue
1,211,774
1,211,774
979,204.3780
824,164.3810
620,697.4790
Gross Profit
135,242
135,242
73,876.7220
51,715.0590
39,241.8550
Operating Expense
37,571
37,571
29,459.4360
24,239.2580
21,345.7840
Operating Income
97,671
97,671
44,417.2860
27,475.8010
17,896.0710
Net Non Operating Interest Income Expense
-9,567
-9,567
-8,696.3280
-8,147.3200
-4,832.2220
Pretax Income
92,297
92,297
39,048.9960
19,858.6820
14,310.1330
Tax Provision
19,979
19,979
9,612.2830
5,314.3040
3,404.3180
Net Income Common Stockholders
72,318
72,318
29,436.7130
14,544.3780
10,905.8150
Diluted NI Available to Com Stockholders
72,318
72,318
29,436.7130
14,544.3780
10,905.8150
Basic EPS
0.09
--
0.04
0.02
0.01
Diluted EPS
0.07
--
0.03
0.02
0.01
Basic Average Shares
838,501
--
800,050
800,000
800,000
Diluted Average Shares
1,010,190
--
871,137
813,526.5700
800,000
Total Operating Income as Reported
101,864
101,864
48,504.2420
28,200.6240
20,151.2710
Rent Expense Supplemental
--
--
--
--
109.3320
Total Expenses
1,249,345
1,249,345
1,008,663.8140
848,403.6390
642,043.2630
Net Income from Continuing & Discontinued Operation
72,318
72,318
29,436.7130
14,544.3780
10,905.8150
Normalized Income
73,697.0229
73,697.0229
29,246.0698
15,665.1751
10,869.9969
Interest Income
--
--
758.9180
194.6220
1,008.9160
Interest Expense
9,567
9,567
9,455.2460
8,341.9420
5,841.1380
Net Interest Income
-9,567
-9,567
-8,696.3280
-8,147.3200
-4,832.2220
EBIT
101,864
101,864
48,504.2420
28,200.6240
20,151.2710
EBITDA
112,998
112,998
57,704.7580
36,378.2750
27,569.5400
Reconciled Cost of Revenue
1,211,774
1,211,774
979,204.3780
824,164.3810
620,697.4790
Reconciled Depreciation
11,134
11,134
9,200.5160
8,177.6510
7,418.2690
Net Income from Continuing Operation Net Minority Interest
72,318
72,318
29,436.7130
14,544.3780
10,905.8150
Total Unusual Items Excluding Goodwill
-1,760
-1,760
252.8960
-1,530.3200
46.9990
Total Unusual Items
-1,760
-1,760
252.8960
-1,530.3200
46.9990
Normalized EBITDA
114,758
114,758
57,451.8620
37,908.5950
27,522.5410
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
0.0002
Tax Effect of Unusual Items
-380.9771
-380.9771
62.2528
-409.5229
11.1809
12/31/2021 - 10/16/2020
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade